	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£8,184	£8,247	£8,301	£8,365	£8,431	£41,528
Profit Before Tax	£564	£632	£711	£872	£1,037	£3,818
Profit After Tax	£457	£512	£576	£707	£840	£3,092
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£459	£3,812	£6,467	£8,545	£6,301	£25,584
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	12%	51%